₹248.84
Above FV▼ -17.8% against the close used
Model range ₹23.08 – ₹343.89
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹23.08Fair value₹248.84Bull₹343.89
FairClose
52-week traded range
52W low ₹205.2552W high ₹319.05
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Chaman Lal Setia Exp Ltd closed at ₹302.55, 21.6% above the consensus fair value of ₹248.84 drawn from 10 valuation models.
Financial DNA score 65/100 — Strong. P/E of 11.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹105.37
-65.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
₹312.39
+3.3%
√(22.5 × EPS × BVPS)
EPS=23.08, BVPS=187.92
Graham Formula
₹225.03
-25.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=1%, FD=7%
P/E Fair Value
₹343.89
+13.7%
EPS × 14.9x (sector P/E)
EPS=23.08, Sector P/E=14.9x
Peter Lynch (PEG)
₹23.08
-92.4%
EPS × Growth% (PEG = 1 is fair)
EPS=23.08, g=1%
EV/EBITDA
₹332.11
+9.8%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=1.62B
Dividend Discount (DDM)
₹38.96
-87.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3.06, r=10%, g=2%
Book Value (P/B)
₹306.04
+1.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=187.92, ROE=14.4%, g=3%, r=10%
Reverse DCF
₹302.55
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.4% | Historical: 1%
Margin of Safety
₹185.00
-38.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=246.67, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.